As of 2025-07-20, the Intrinsic Value of Suzhou Xingye Materials Technology Co Ltd (603928.SS) is 13.56 CNY. This 603928.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.80 CNY, the upside of Suzhou Xingye Materials Technology Co Ltd is -14.20%.
The range of the Intrinsic Value is 10.36 - 19.93 CNY
Based on its market price of 15.80 CNY and our intrinsic valuation, Suzhou Xingye Materials Technology Co Ltd (603928.SS) is overvalued by 14.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.36 - 19.93 | 13.56 | -14.2% |
| DCF (Growth 10y) | 13.45 - 24.68 | 17.23 | 9.1% |
| DCF (EBITDA 5y) | 23.93 - 45.59 | 31.70 | 100.6% |
| DCF (EBITDA 10y) | 24.70 - 48.05 | 33.02 | 109.0% |
| Fair Value | 0.72 - 0.72 | 0.72 | -95.44% |
| P/E | 4.95 - 13.83 | 9.64 | -39.0% |
| EV/EBITDA | 3.63 - 12.55 | 7.73 | -51.1% |
| EPV | 0.78 - 1.01 | 0.90 | -94.3% |
| DDM - Stable | 1.18 - 3.03 | 2.11 | -86.7% |
| DDM - Multi | 8.56 - 17.28 | 11.47 | -27.4% |
| Market Cap (mil) | 4,140.86 |
| Beta | 1.15 |
| Outstanding shares (mil) | 262.08 |
| Enterprise Value (mil) | 4,150.65 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.41% |
| Cost of Debt | 5.00% |
| WACC | 9.36% |